Semi Detached GL14 2 beds 1 bath

Meendhurst Road, Cinderford GL14

South West, England · GL14

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£26

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 19%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£9,777	£9,803	£9,838	£9,873	£9,914	£49,206
Profit Before Tax	£-321	£-205	£0	£210	£472	£156
Profit After Tax	£-321	£-205	£0	£170	£382	£26
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£3,879	£4,079	£8,739	£11,532	£12,312	£40,540
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	6%	6%	14%	18%	19%	63%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change